[CCK] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 38.7%
YoY- 85.21%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 151,923 151,019 166,568 153,655 154,287 156,726 155,888 -1.69%
PBT 5,658 6,609 7,748 15,954 11,770 13,042 7,404 -16.37%
Tax -1,637 -1,340 -1,530 -3,533 -2,820 -3,244 -1,895 -9.27%
NP 4,021 5,269 6,218 12,421 8,950 9,798 5,509 -18.88%
-
NP to SH 4,017 5,263 6,206 12,411 8,948 9,782 5,503 -18.88%
-
Tax Rate 28.93% 20.28% 19.75% 22.14% 23.96% 24.87% 25.59% -
Total Cost 147,902 145,750 160,350 141,234 145,337 146,928 150,379 -1.09%
-
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 264,254 258,248 257,892 264,011 255,110 244,050 238,006 7.20%
NOSH 630,718 630,718 630,718 315,359 315,359 315,359 315,359 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.65% 3.49% 3.73% 8.08% 5.80% 6.25% 3.53% -
ROE 1.52% 2.04% 2.41% 4.70% 3.51% 4.01% 2.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.15 23.98 26.48 48.89 48.99 50.09 49.78 -38.17%
EPS 0.64 0.84 0.99 3.95 2.84 3.13 1.76 -48.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.84 0.81 0.78 0.76 -32.58%
Adjusted Per Share Value based on latest NOSH - 315,359
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.47 24.33 26.83 24.75 24.85 25.24 25.11 -1.70%
EPS 0.65 0.85 1.00 2.00 1.44 1.58 0.89 -18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4257 0.416 0.4154 0.4253 0.4109 0.3931 0.3834 7.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.395 0.855 0.915 1.31 1.10 0.95 0.87 -
P/RPS 1.64 3.57 3.46 2.68 2.25 1.90 1.75 -4.22%
P/EPS 61.87 102.33 92.74 33.17 38.72 30.39 49.51 15.97%
EY 1.62 0.98 1.08 3.01 2.58 3.29 2.02 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 2.09 2.23 1.56 1.36 1.22 1.14 -12.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 23/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.645 0.62 0.905 1.71 1.26 1.06 1.04 -
P/RPS 2.67 2.59 3.42 3.50 2.57 2.12 2.09 17.68%
P/EPS 101.03 74.20 91.73 43.30 44.35 33.90 59.18 42.70%
EY 0.99 1.35 1.09 2.31 2.25 2.95 1.69 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.51 2.21 2.04 1.56 1.36 1.37 8.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment